UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

[X]   QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
      OF 1934

                  For the quarterly period ended June 30, 1998

[ ]   TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
      OF 1934

                  For the transition period from  __________ to __________

                  Commission File No. 33-92810
                                     ---------

                             Programmer's Paradise, Inc.
        -----------------------------------------------------------------
                         (Name of issuer in its charter)

            Delaware                                       13-3136104
- ----------------------------------          ----------------------------------
(State or other jurisdiction of            (I.R.S. Employer Identification No.)
 incorporation or organization)

1163 Shrewsbury Avenue, Shrewsbury, New Jersey                   07702
- ----------------------------------------------         -------------------------
(Address of principal executive offices)                      (Zip Code)

Issuer's Telephone Number (732) 389-8950

         Check whether the issuer (1) filed all reports  required to be filed by
Section 13 or 15(d) of the  Securities  and Exchange Act of 1934 during the past
12 months (or for such shorter  period that the  registrant was required to file
such reports), and (2) has been subject to such filing requirements for the past
90 days. Yes X   No
            ---     ---

         Indicate  the  number of  shares  outstanding  of each of the  issuer's
classes of common stock as of the latest practicable date.

         There were 4,826,523 outstanding shares of Common Stock, par value $.01
per share, as of July 31, 1998.

                                     Page 1

Exhibit index is on page 14.







                           PROGRAMMER'S PARADISE, INC.

                               Index to Form 10-Q



                                                                                                 Page No.
                                                                                                 --------

PART I -- FINANCIAL INFORMATION

                                                                                                 
         Item 1.  Financial Statements

                  Condensed Consolidated Balance Sheets as of June 30, 1998
                  and December 31, 1997                                                                   3

                  Condensed Consolidated Statements of Income and Comprehensive
                  Income for the Six Months and Three Months Ended June 30, 1998 and 1997                 4

                  Condensed Consolidated Statements of Cash Flows for the Six Months
                  Ended June 30, 1998 and 1997                                                            5

                  Notes to Condensed Consolidated Financial Statements                                    6

         Item 2.  Management's Discussion and Analysis of Financial Condition
                  and Results of Operations.                                                              7

PART II -- OTHER INFORMATION

         Item 4.    Submission of Matters to a Vote of Security Holders                                  12

         Item 6.    Exhibits and Reports on Form 8-K

                    (a)   Exhibit 27 - Financial Data Schedule                                           15


                                     Page 2





                         PART I - FINANCIAL INFORMATION

                           PROGRAMMER'S PARADISE, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (In thousands)
                                     ASSETS



                                                                    June 30,         December 31,
                                                                      1998                1997
                                                                      ----                ----
                                                                  (Unaudited)         (Audited)
                                                                                    
Current Assets
  Cash and cash equivalents                                        $11,574           $20,571 
  Accounts receivable                                               36,102            38,517 
  Inventory                                                          4,982             4,627 
  Prepaid expenses and other current assets                          3,891             2,561 
  Deferred income taxes                                              1,737             1,619 
                                                                   -------           ------- 
Total current assets                                                58,286            67,895 
                                                                                             
                                                                                             
                                                                                             
Equipment and leasehold improvements                                 2,092             1,862 
Goodwill                                                            13,717            14,185 
Other assets                                                           681               707 
Deferred income taxes                                                1,459             1,719 
                                                                   -------           ------- 
                                                                   $76,235           $86,368 
                                                                   =======           ======= 
                                                                                     
                                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities
  Notes payable to banks                                           $    817          $   958   
  Accounts payable and accrued expenses                              37,547           46,979   
  Other current liabilities                                           2,695            3,881   
                                                                   --------          -------   
Total current liabilities                                            41,059           51,818   
                                                                                               
Other liabilities                                                       116              117   
Notes payable - Long-term                                             1,913            2,220   
                                                                                               
Stockholders' equity                                                                           
  Common stock                                                           49               48   
  Additional paid-in capital                                         33,381           33,633   
  Retained earnings (deficit)                                           841             (256)  
  Treasury stock                                                        (10)            (343)  
  Cumulative foreign currency translation adjustment                 (1,114)            (869)  
                                                                   --------          -------   
Total stockholders' equity                                           33,147           32,213   
                                                                   --------          -------   
                                                                   $ 76,235          $86,368   
                                                                   ========          =======   



The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                     Page 3









                           PROGRAMMER'S PARADISE, INC.
      CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
                                   (Unaudited)

                      (In thousands, except per share data)



                                                                              Six months ended        Three months ended
                                                                                 June 30,                   June 30,
                                                                             1998         1997        1998          1997
                                                                             ----         ----        ----          ----

                                                                                                           
Net sales                                                                 $ 103,973    $  78,039    $  50,780    $  39,099

Cost of sales                                                                90,953       65,934       44,274       32,897
                                                                          ---------    ---------    ---------    --------- 
Gross profit                                                                 13,020       12,105        6,506        6,202

Selling, general and administrative expenses                                 10,603        8,656        5,673        4,473
Amortization expense                                                            491          452          246          226
                                                                          ---------    ---------    ---------    ---------
Income from operations                                                        1,926        2,997          587        1,503

Interest income, net                                                            140          103           62           68

Unrealized foreign exchange loss                                                (86)        (101)         (32)         (23)
                                                                          ---------    ---------    ---------    ---------
                                                                                                                    
Income before income taxes                                                    1,980        2,999          617        1,548

Provision for taxes                                                             883        1,178          279          612
                                                                          ---------    ---------    ---------    ---------

Net income                                                                $   1,097    $   1,821    $     338      $   936
                                                                          =========    =========    =========      =======

Net income per common share-Basic                                             $ .23         $.38         $.07         $.20
                                                                              -----         ----         ----         ----

Net income per common share-Diluted                                           $ .21         $.34         $.06         $.18  
                                                                              -----         ----         ----         ----

Weighted average common shares outstanding-Basic                              4,807        4,788        4,824        4,792
                                                                              -----        -----        -----        -----

Weighted average common shares outstanding-Diluted                            5,308        5,281        5,322        5,314
                                                                              -----        -----        -----        -----

Reconciliation of Net Income to Comprehensive Income:
- -----------------------------------------------------

Net Income                                                                $   1,097    $   1,821    $     338     $    936  
                                                                          ---------    ---------    ---------     --------
Other comprehensive income, net of tax:                                   
      Foreign currency translation adjustments                                 (136)        (284)         (87)        (108)
                                                                          ---------    ---------    ---------     --------
Comprehensive Income                                                      $     961    $   1,537    $     251     $    828
                                                                          =========    =========    =========     ========


The  accompanying  notes are an integral  part of these  condensed  consolidated
financial statements.

                                     Page 4






                           PROGRAMMER'S PARADISE, INC.

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)

                                 (In thousands)



                                                  Six Months Ended
                                                     June 30,
                                                     --------
                                                 1998          1997
                                                 ----          ----
                                                          
Cash provided by (used for)

Operations:
  Net income                                    $ 1,097    $  1,821
  Adjustments for non cash charges                1,028         920
  Changes in assets and liabilities             (10,102)      7,344
Net cash used for operations                     (7,977)     (4,603)    


Investing:                                       
  Capital expenditures                             (659)       (305)
  Capitalized software costs                          5         (28)        
  Acquisitions, net of cash acquired                 -           -   
                                                -------     --------
Net cash used for investing                        (654)       (333)  
                                                -------     --------


Financing:                                     
  Net proceeds from issuance of common stock         82          34 
  Repayments under long-term debt                  (311)     (1,591)          
  Repayments under lines of credit                 (137)        116 
                                                -------     ------- 
Net cash used for financing activities             (366)     (1,441)
                                               --------    -------- 
                                           
Net change in cash                                (8997)     (6,377)
                                                           --------   
Cash at beginning of year                        20,571      16,281 
                                               --------    -------- 
Cash at end of period                           $11,574    $  9,904 
                                               ========    ======== 



The  accompanying  notes are an integral  part of these  condensed  consolidated
financial statements.

                                     Page 5



                           PROGRAMMER'S PARADISE, INC.
                         NOTES TO CONDENSED CONSOLIDATED
                              FINANCIAL STATEMENTS
                                  June 30, 1998

1.    The accompanying  unaudited condensed  consolidated  financial  statements
      have been  prepared  in  accordance  with  generally  accepted  accounting
      principles for interim financial  information and with the instructions to
      Form 10-Q and  Article  10 of  Regulation  S-X.  Accordingly,  they do not
      include  all  of the  information  and  footnotes  required  by  generally
      accepted accounting principles for complete financial  statements.  In the
      opinion of management,  all  adjustments  (consisting of normal  recurring
      accruals) considered necessary for a fair presentation have been included.
      Operating results for the six months and three months ended June 30, 1998,
      are not necessarily indicative of the results that may be expected for the
      year ended  December  31,  1998.  For  further  information,  refer to the
      consolidated  financial  statements  and  notes  thereto  included  in the
      Company's annual report on Form 10-K for the year-ended December 31, 1997.

2.    Assets  and  liabilities  of the  foreign  subsidiaries,  all of which are
      located in Europe,  have been translated at current  exchange  rates,  and
      related  revenues and expenses  have been  translated  at average rates of
      exchange  in effect  during  the year.  Resulting  cumulative  translation
      adjustments  have been recorded as a separate  component of  stockholders'
      equity.

3.    In June 1997, the Financial  Accounting  Standards Board issued  Statement
      No.  131,   Disclosures  about  Segments  of  an  Enterprise  and  Related
      Information,  which is effective for years  beginning  after  December 15,
      1997. Statement 131 establishes standards for the way that public business
      enterprises   report   information  about  operating  segments  in  annual
      financial  statements and requires that those enterprises  report selected
      information about operating segments in interim financial reports. It also
      establishes standards for related disclosures about products and services,
      geographic  areas,  and major  customers.  Statement  131 is effective for
      financial  statements for fiscal years  beginning after December 15, 1997,
      and therefore the Company will adopt the new requirements retroactively in
      1998.  Management  has not completed its review of Statement 131, but does
      not anticipate that the adoption of this statement will have a significant
      effect on the Company's reported segments.









                                     Page 6






ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS.

OVERVIEW

     The  Company  is  a  distributor  of  software,   operating  through  three
distribution  channels-cataloging,  corporate reseller and wholesale operations.
Catalog operations include worldwide catalog sales,  advertising and publishing.
Corporate reseller operations include ISP-USA in the United States and SA(ISP*F)
International Software Partners Gmbh ("ISP*D") in Munich,  Germany, wholly owned
subsidiaries of the Company,  and ISP*F  International  Software Partners France
SA ("ISP*F"),  a  majority-owned company located in Paris,  France and Logicsoft
Holding  BV  ("Logicsoft"),  a recently  acquired  and  wholly-owned  subsidiary
located in Amsterdam, the Netherlands. Wholesale operations include distribution
to dealers and large resellers  through Lifeboat  Distribution  Inc. in the U.S.
and Lifeboat  Associates  Italia Srl ("Lifeboat  Italy") in Milan,  Italy,  also
subsidiaries of the Company.

                  The Company was founded in 1982 as a  wholesaler  and reseller
of educational software. In June 1986, the Company acquired Lifeboat Associates,
a wholesale  distributor  and  publisher of software  founded in 1976.  Later in
1986,  Programmer's Paradise was started by the Company as a catalog marketer of
technical  software.  In 1988,  the Company  acquired  Corsoft Inc.; a corporate
reseller   founded  in  1983,  and  combined  it  with  the  operations  of  the
Programmer's  Paradise  catalog  and  Lifeboat  Associates,  both of which  were
involved in the marketing of technical software for microcomputers. In May 1995,
the Company  changed its name from  "Voyager  Software  Corp." to  "Programmer's
Paradise Inc.".  In July 1995, the Company  completed an initial public offering
of its common stock. In June 1996, the Company acquired substantially all of the
assets  of  The  Software  Developer=s  Company,   Inc.  ("SDC")  including  The
Programmer's Supershop catalog, its largest domestic competitor. In August 1997,
the Company formed  Programmer's  Paradise,  Canada Inc. located in Mississauga,
Ontario, to serve the growing developer market in Canada.

                  The  Company  began  European-based  operations  in the  first
quarter of 1993,  when it acquired a controlling  interest in Lifeboat  Italy, a
long-standing  software  distributor  in Italy.  In January and April 1994,  the
Company  purchased the remaining  ownership  interest in Lifeboat Italy. In June
1994,  the  Company  acquired  a 90%  controlling  interest  in  ISP*D,  a large
software-only  dealer and a leading  independent  supplier of  Microsoft  Select
licenses  and other  software to many large German and  Austrian  companies.  In
January 1995,  the remaining 10% interest in ISP*D was purchased by the Company.
In late 1994, the Company organized a subsidiary in the United Kingdom to engage
in catalog operations.  In December 1995, the Company acquired  Systematika Ltd.
("System  Science"),  a leading  reseller  of  technical  software in the United
Kingdom and the  publisher of the popular  System  Science  catalog.  In January
1996,  the Company  formed  ISP*F,  as a full service  corporate  reseller of PC
software,  based in Paris and  majority-owned  by  Programmer's  Paradise France
SARL. In September 1997, the Company  announced that it had acquired  Logicsoft,
the  parent  company of  Logicsoft  Europe BV,  the  predominate  Large  Account
Reseller  in the  Benelux  countries.  The  Company is using its  European-based
operations as a platform for pan-European  business  development,  including the
distribution of local versions of its catalogs.

                                     Page 7





RESULTS OF OPERATIONS

                  The  following  table  sets  forth for the  periods  indicated
certain financial information derived from the Company's  consolidated statement
of operations expressed as a percentage of net sales.



                                                                  Six months ended         Three months ended
                                                                     June 30,                   June 30,
                                                                     --------                   --------

                                                                     1998         1997           1998         1997
                                                                     ----         ----           ----         ----

                                                                                                    
Net Sales                                                           100.0%       100.0%         100.0%       100.0%
Cost of Sales                                                        87.5         84.5           87.2         84.1
                                                                  -----------  -----------    -----------  -------
Gross Profit                                                         12.5         15.5           12.8         15.9
Selling, general and administrative expenses                         10.2         11.1           11.2         11.4
Amortization expense                                                  0.5          0.6            0.5          0.6
                                                                  ---------     ---------       ---------  -------
Income from operations                                                1.8          3.8            1.1          3.9
Interest income (expense), net                                        0.1          0.1            0.1          0.2
Unrealized foreign exchange gain (loss)                              (0.1)        (0.1)          (0.1)        (0.1)
                                                                  ---------     ---------       ---------  -------
Income before income taxes                                            1.8          3.8            1.1          4.0  
Income taxes                                                         (0.8)        (1.5)          (0.6)         1.6
                                                                  ---------     ---------       ---------  -------
Net income                                                            1.0%         2.3%           0.5%         2.4%
                                                                  ---------     ---------       ---------  ------- 


NET SALES

                  Net sales of the  Company  represents  the gross  consolidated
revenue of the Company less  returns.  Although net sales  consist  primarily of
sales of software,  revenue from  marketing  services  and  advertising  is also
included  within  net  sales.  Net sales for the  quarter  ended  June 30,  1998
increased by $11,681,000, or 29.9%, to $50,780,000,  over the quarter ended June
30,  1997.  Net  sales for the six  months  ended  June 30,  1998  increased  by
$25,934,000, or 33.2%, to $103,973,000, over the same period in 1997.

                  The  increase  in net sales for the six months  ended June 30,
1998 as compared to the same period in 1997 primarily reflects the growth of the
Company's corporate reseller businesses, as well as growth through acquisitions,
partially offset by reduced catalog  revenues.  Consolidated  reseller  revenues
increased  by 103.2% or $32.8  million for the six months  ended June 30,  1998,
primarily as a result of market share gains in both France and Germany, compared
to the  same  period  in  1997,  as well as the  effect  of the  acquisition  of
Logicsoft in September  1997.  For the six months ended June 30, 1998,  reseller
revenues in France and Germany increased by 43.0% and 37.7%  respectively,  over
1997. Excluding the acquisition of Logicsoft, consolidated reseller revenues for
the six months ended June 30, 1998 increased by 48.9% or $15.6 million.  Catalog
revenues  decreased 16.6% or $6.3 million for the six months ended June 30, 1998
due  primarily  to the  impact  from the  Microsoft  Developer  Days  event that
occurred in 1997, and the absence of any significant  new product  releases into
the market in 1998.  Revenues within the distribution  channel decreased 7.6% or
$0.6 million for the six months ended June 30, 1998 due  primarily to the impact
of reduced revenues within Italy.

                  The  increase in net sales for the three months ended June 30,
1998 as compared to the same period in 1997 primarily reflects the growth of the
Company's corporate reseller businesses, as well as growth through acquisitions,
partially offset by reduced catalog  revenues.  Consolidated  reseller  revenues
increased  by 102.0% or $15.8  million for the three months ended June 30, 1998,
primarily as a result of market share gains in both France and Germany, compared
to the  same  period  in  1997,  as well as the  effect  of the  acquisition  of
Logicsoft in September 1997. For the three months ended June 30, 1998,  reseller
revenues in France and Germany increased by 41.2% and 30.0%  respectively,  over
1997. Excluding the acquisition of Logicsoft, consolidated reseller revenues for
the three months ended June 30, 1998 increased by 47.8% or $7.4 million. Catalog
revenues  decreased  18.9% or $3.6  million for the three  months ended June 30,
1998 due  primarily to the impact from the Microsoft  Developer  Days event that
occurred in 1997, and the absence of any significant  new product  releases into
the market in 1998. Revenues within the distribution  channel decreased 11.2% or
$0.5  million  for the three  months  ended June 30, 1998 due  primarily  to the
impact of reduced revenues within the United States and Italy.

                                     Page 8







                  Geographically, approximately 66% and 68% of the revenues were
derived from the European operations for the three and six months ended June 30,
1998,  respectively.  Approximately  52% of the  revenues  were derived from the
European operations for both the three and six months ended June 30, 1997.

GROSS PROFIT

                  Gross profit  represents the difference  between net sales and
costs of sales.  Cost of sales is  composed  primarily  of  amounts  paid by the
Company to  publishers  and vendors  plus catalog  printing  and mailing  costs.
Publisher  and  vendor  rebates  are  credited  against  cost of sales.  For the
three-month  and  six-month  periods  ended  June 30,  1998,  gross  profit as a
percentage  of sales  decreased  by 3.1% and 3.0%,  respectively,  over the same
periods in 1997,  reflecting a shift in the mix of sales  through the  Company's
distribution  channels as a result of the  substantial  increase in lower margin
corporate resales,  primarily  Microsoft Select licensing sales. The acquisition
of Logicsoft was a significant  factor in the overall shift of the lower margin,
revenue mix. Gross profit in absolute  dollars for the three-month and six-month
periods ended June 30, 1998 increased by $304,000 and $915,000 over the previous
year,  which  reflects the strength of the  corporate  reseller  business in the
quarter.

                  Gross  margins have been  affected by the mix of products sold
and the mix of distribution channels.  Historically,  the gross margins attained
in the catalog  channel have been higher than either the  corporate  reseller or
distribution  channels.  Margins within the corporate  reseller channel are also
subject to mix variations as Microsoft  Select License sales  typically  produce
lower gross margin  results.  For the  six-months  ended June 30, 1998,  catalog
operations  contributed  approximately  31% of revenue and  approximately 46% of
gross  margin  dollars  as  compared  with  approximately  48%  of  revenue  and
approximately 67% of gross margin dollars in 1997. Corporate reseller operations
contributed  approximately  62% of revenue and approximately 46% of gross margin
dollars as compared with  approximately  41% of revenue and approximately 23% of
gross margin dollars in 1997. The distribution channel contributed approximately
7% of revenue and  approximately  8% of gross  margin  dollars as compared  with
approximately  11% of revenue and  approximately  10% of gross margin dollars in
1997.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

                  Selling,  general and administrative ("SG&A") expenses include
all  corporate   personnel  costs  (including  salaries  and  health  benefits),
depreciation    and    amortization,    non-personnel-related    marketing   and
administrative  costs and the provision for doubtful accounts.  Depreciation and
amortization   consists  primarily  of  equipment   depreciation  and  leasehold
improvements.  SG&A expenses have decreased as a percentage of revenues to 11.2%
from 11.4% for the three months ended June 30, 1998 and 1997, respectively.  For
the six-months ended June 30, 1998, SG&A expenses have decreased as a percentage
of revenues to 10.2%,  down from 11.1% for the same period in 1997. The decrease
in SG&A as a percentage of revenues  reflect the  economies of scale  associated
with the increase in revenues  from the  Logicsoft  acquisition,  as well as the
increase  in revenue  from the  corporate  reseller  channel.  SG&A  expenses in
absolute  dollars for the three-month and six-month  periods ended June 30, 1998
increased by $1,200,000 and $1,947,000,  respectively, when compared to the same
period in 1997. This increase reflects the costs associated with the start-up of
the  Canadian  operations  in August 1997 and the  acquisition  of  Logicsoft in
September  1997, as well as additional  infrastructure  in the form of personnel
related costs as the Company moves into the e-commerce arena.

                  Geographically,  the North  America  operation  of the Company
accounted for approximately 42% and 54% of total SG&A expenditures for the three
and six months ended June 30, 1998 and 1997.

                                     Page 9





AMORTIZATION EXPENSE

                  Amortization  expense  includes  the  systematic  write-off of
goodwill.  Amortization expense for the three and six months ended June 30, 1998
increased by $20,000 and $39,000,  respectively,  as compared to the same period
in 1997. This increase  reflects the  amortization of the excess of the purchase
price over the fair  value of the net assets  acquired  in  connection  with the
acquisition of Logicsoft. In connection with the acquisition of Logicsoft during
1997, the Company recognized  approximately  $2.4 million in goodwill,  which is
being amortized over a fifteen-year period.

INTEREST INCOME AND EXPENSE

                  Net interest  income  decreased by $6,000 for the three months
June 30,  1998 as  compared  to the  same  period  in 1997  which  reflects  the
additional  interest expense associated with the financing of the acquisition of
Logicsoft  B.V.,  acquired in September  1997. For the six months ended June 30,
1998, net interest income increased by $37,000 as compared to the same period in
1997,  primarily  reflecting  incremental net interest income  recognized in the
United States.

INCOME TAXES

                  Provision for income tax was $883,000 for the six months ended
June 30, 1998, compared to $1,178,000 for the same period in 1997. The reduction
in the provision for taxes reflects the decline in taxable income in the period.
As a percentage of pre-tax income, the provision reflects higher statutory rates
in Germany do to the  utilization  of the net operating loss  carryforwards  for
German income tax purposes,  as well as the impact of certain subsidiary losses,
which are not being sheltered by tax benefits.

NET INCOME

                  Net income was  $338,000 or $.06 per share on a diluted  basis
with approximately  5,322,000 weighted average common shares outstanding for the
quarter  ended June 30, 1998 compared to $936,000 or $.18 per share on a diluted
basis with  approximately  5,314,000  weighted average common shares outstanding
for the same period of the previous  year. Net income was $1,097,000 or $.21 per
share on a diluted basis with  approximately  5,308,000  weighted average common
shares outstanding for the six months ended June 30, 1998 compared to $1,821,000
or $.34 per share on a  diluted  basis  with  approximately  5,281,000  weighted
average common shares outstanding for the same period of the previous year.

LIQUIDITY AND CAPITAL RESOURCES

                  The  Company's  primary  capital  needs  have been to fund the
working  capital   requirements   created  by  its  sales  growth  and  to  make
acquisitions.  The Company had cash and cash equivalents of approximately  $11.6
million at June 30, 1998.

                  Net cash used for operations was approximately  $7,977,000 for
the six months ended June 30, 1998  compared  with  $4,569,000  of cash used for
operating  activities in the same period of the previous year. For the first six
months of 1998, cash flow was primarily used for a reduction in accounts payable
(approximately  $9.4  million),  specifically  amounts due to Microsoft by ISP*D
under  the  Microsoft  Select  License  program,  a  decrease  in other  current
liabilities  (approximately  $1.2  million),  as well as an  increase in prepaid
expenses and other current  assets  (approximately  $1.3  million),  offset by a
decrease  in accounts  receivable  (approximately  $2.4  million) as well as net
earnings for the current year period  (approximately  $1.3  million).  For 1997,
cash flow was primarily used for a decrease in accounts  payable  (approximately
$8.2  million),  specifically  amounts  due to  Microsoft  by  ISP*D  under  the
Microsoft   Select  License   program  as  well  as  an  increase  in  inventory
(approximately  $0.4  million),  offset by a  decrease  in  accounts  receivable
(approximately $4.5 million).

                                     Page 10




                  Domestically, the Company has a secured, demand revolving line
of credit,  pursuant to which the Company may borrow up to $7.5 million  under a
committed  line of credit with  interest  at either the prime rate or  Euro-rate
plus 200 basis points.  The new credit facility  expires on June 30, 1999 and is
secured by all of the domestic  assets of the Company and 65% of the outstanding
stock of the foreign  subsidiaries and contains  certain  covenants that require
the  Company  to  maintain a minimum  level of  tangible  net worth and  working
capital. There were no amounts outstanding under the line at June 30, 1998.

                  In  connection  with the  Logicsoft  acquisition,  the Company
secured  a  five-year  term loan in the US$  equivalent  of  approximately  $3.0
million.  The term loan bears  interest at 6.17% and  principal and interest are
payable  quarterly.  The  loan is  payable  in  Netherland  guilders  and has an
outstanding  balance at June 30, 1998 of $2,501,349  (DFL  5,100,000),  of which
$588,553 (DFL  1,200,000) is classified as current notes payable to banks in the
accompanying  consolidated balance sheet. The term loan is secured by all of the
domestic assets of the Company and 65% of the  outstanding  stock of the foreign
subsidiaries

                  The Company  maintains  a secured,  demand  revolving  line of
credit  for  its  German  subsidiary,   pursuant  to  which  it  may  borrow  in
deutschmarks  up to DM 1,500,000 (the  equivalent of  approximately  $829,000 at
June 30, 1998), based upon its eligible accounts  receivable and inventory and a
limited  guarantee  by  the  Company  of up to DM  300,000  (the  equivalent  of
approximately  $166,000  at June 30,  1998).  At June 30,  1998,  there  were no
amounts outstanding under the line.

                  The Company's Italian  subsidiary,  Lifeboat Italy,  maintains
banking arrangements with several Italian banks, pursuant to which it may borrow
in lire on an unsecured,  demand basis to finance working capital  requirements,
through  credit  and  overdrafting  privileges,  as  well  as  receivables-based
advances.  The aggregate credit and overdrafting  limits of such arrangements at
June 30,  1998 was Lit  3,200,000,000  (the  equivalent  of  approximately  $1.8
million at June 30, 1998). At June 30, 1998,  there were no amounts  outstanding
under these lines.

                  The Company's subsidiary in France, ISP*F,  maintains a demand
revolving  line of credit  pursuant  to which it may borrow up to FRF  5,000,000
(the equivalent of  approximately  $825,000 at June 30, 1998), and is secured by
its accounts  receivable and inventory and a FRF 3,000,000 letter of credit.  At
June 30, 1998,  approximately  FRF 1,388,000  (the  equivalent of  approximately
$229,000) of the line of credit was outstanding, bearing interest at 6.50%.

                  The  Company's  subsidiary  in  the  Netherlands,   Logicsoft,
maintains a demand  revolving line of credit  pursuant to which it may borrow in
guilders up to DFL 2,500,000 (the equivalent of approximately $1,226,000 at June
30, 1998), and is secured by its accounts receivable and inventory.  At June 30,
1998, there were no amounts outstanding under the line.

IMPACT OF THE YEAR 2000

                  The Company presently  believes that with minor  modifications
to existing  operating  systems,  the Year 2000 Issue will not pose  significant
operational  problems for its computer  systems.  The Company believes the costs
for these modifications to be minimal.

                  The  Company  is  presently  conducting  a review  of it's key
vendors to determine whether they have effective plans to address the Year 2000.
In the event that the  Company's  key vendors  cannot  provide the Company  with
software  products that meet Year 2000  requirements  on a timely  basis,  or if
customers  delay or forego  software  purchases  based  upon  Year 2000  related
issues, the Company's operating results could be materially  adversely affected.
In general, as a reseller of software products,  the Company only passes through
to its customers the applicable  vendors'  warranties.  The Company's  operating
results could be materially adversely affected,  however, if it were held liable
for the  failure  of  software  products  resold by the  Company to be Year 2000
compliant despite its disclaimer of software product warranties.

FACTORS THAT MAY AFFECT FUTURE RESULTS

                  Other than statements of historical  fact,  this  Management's
Discussion and Analysis of Financial Condition and Results of Operations as well
as the accompanying  Form 10-Q contains forward looking  statements that involve
certain  risks and  uncertainties.  Such  risks and  uncertainties  include  the
continued  acceptance  of the  Company's  distribution  channel by  vendors  and
customers,   the  timely  availability  and  acceptance  of  new  products,  and
contribution of key vendor relationships and support programs.

                                     Page 11





                           PART II - OTHER INFORMATION

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

                  The  Company  held its  Annual  Meeting of  Stockholders  (the
"Meeting") during the fiscal quarter ended June 30, 1998.

                         (a)      The date of the Meeting was June 16, 1998

                         (b)      At the  Meeting,  the  following  persons were
elected as  directors  of the Company,  each  receiving  the number of votes set
forth opposite their names below:



                                  For                 Against                      Abstain
                                  ---                 -------                      -------

                                                                               
Roger Paradis                   4,489,616           100,365                            -
Edwin H. Morgens                4,490,416            99,565                            -
Alan D. Weingarten                  "                  "                               -
F. Duffield Meyercord               "                  "                               -
William Willett                     "                  "                               -


                           (c)    At the Meeting,  the Stockholders  approved an
amendment to the Company's  1995 Stock Plan to authorize an  additional  675,000
shares for issuance thereunder. The results of the voting was as follows:




                                  For                    Against                Abstain             Unvoted
                                  ---                    -------                -------             -------
                                                                                              
                               1,649,964                 814,372                12,650             2,112,995


                           (d)    At the Meeting,  the Stockholders  approved an
amendment to the Company's 1995 Director Plan to authorize an additional  75,000
shares for issuance thereunder. The results of the voting was as follows:



                                  For                    Against                Abstain             Unvoted
                                  ---                    -------                -------             -------

                                                                                                
                               1,843,289                 623,622                10,075              2,112,995


                           (e)    The  Stockholders  also ratified the selection
of  Ernst  &  Young  LLP as  the  independent  auditors  of  the  Company.  Such
ratification was approved as follows:



                                  For                     Against                 Abstain
                                  ---                     -------                 -------
                                                                              
                                4,575,756                 11,900                   2,325


                  Effective July 14, 1998,  Roger Paradis  resigned his position
as Chairman, President and Chief Executive Officer. His position as Chairman and
CEO was  filled  by  William  Willett  who had  been a  member  of the  Board of
Directors.

ITEM 5. OTHER INFORMATION

                  Under SEC  Rule14a-4(c)(1),  if a proposal is to be  submitted
for a vote at the Company's next annual meeting of stockholders and the proposal
is not submitted for  inclusion in the Company's  proxy  statement and the proxy
card in compliance  with the  processes of SEC Rule 14a-8,  then, if the Company
does not have  notice of the  proposal at least 45 days before the date on which
the Company first mailed its proxy materials for the prior year's annual meeting
(or any  earlier  or later  date  specified  in any  overriding  advance  notice
provision in the Company's  certificate of  incorporation  or by-laws),  proxies
solicited  by the  Company  may confer  discretionary  authority  to vote on the
proposal. Based on the foregoing, the date after which notice of such a proposal
submitted  outside the processes of Rule 14a-8 will be considered  untimely with
respect to the Company's  annual meeting of  stockholders is March 14, 1999.


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

         (a)  Exhibit 27 - Financial Data Schedule

                                     Page 12






                                   SIGNATURES

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                 PROGRAMMER'S PARADISE, INC.



August 14, 1998                  By: /s/ John P. Broderick 
- ---------------                      -------------------------
  Date                               John P. Broderick, Chief Financial Officer,
                                     Vice President of Finance and duly
                                     authorized officer

                                     Page 13







                                  EXHIBIT INDEX



         Exhibit
         Number                             Description of Exhibits                     Page No.
         ------                             -----------------------                     --------

                                                                                     
             27                             Financial Data Schedule                          15










































                                     Page 14